| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 150 000.00 | | 1 150 000.00 | 1 150 000.00 |
BZ Other receivables | 18 753 399.00 | | 18 753 399.00 | 18 753 399.00 |
CF Cash and cash equivalents | 8 032.00 | | 8 032.00 | 8 032.00 |
CJ TOTAL (II) | 18 761 430.00 | | 18 761 430.00 | 18 761 430.00 |
CO Grand total (0 to V) | 19 911 430.00 | | 19 911 430.00 | 19 911 430.00 |
CR Shares due in more than one year | 18 753 399.00 | | | 18 753 399.00 |
CU Other investments | 1 150 000.00 | | 1 150 000.00 | 1 150 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -363 425.00 | | | -363 425.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 161 021.00 | -363 425.00 | | 161 021.00 |
DL TOTAL (I) | -192 403.00 | -353 425.00 | | -192 403.00 |
DU Loans and Debts from Credit Institutions (3) | 13 722 042.00 | 13 551 179.00 | | 13 722 042.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 353 981.00 | 530 497.00 | | 6 353 981.00 |
DX Trade payables and related accounts | 17 660.00 | | | 17 660.00 |
EA Other liabilities | 10 150.00 | 5 510 150.00 | | 10 150.00 |
EC TOTAL (IV) | 20 103 834.00 | 19 591 827.00 | | 20 103 834.00 |
EE Grand total (I to V) | 19 911 430.00 | 19 238 402.00 | | 19 911 430.00 |
EG Accrued income and payables due within one year | 19 973 968.00 | 19 591 827.00 | | 19 973 968.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 440.00 | |
FR Total operating income (I) | | | 440.00 | |
FW Other purchases and external expenses | | | 170 646.00 | |
FX Taxes, duties, and similar payments | | | 35 370.00 | |
GF Total Operating Expenses (II) | | | 206 016.00 | |
GG - OPERATING RESULT (I - II) | | | -205 576.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 726 623.00 | |
GP Total financial income (V) | | | 726 623.00 | |
GR Interest and similar expenses | | | 360 026.00 | |
GU Total financial expenses (VI) | | | 360 026.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 366 597.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 161 021.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 727 063.00 | 243 105.00 | | 727 063.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 566 042.00 | 606 530.00 | | 566 042.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 161 021.00 | -363 425.00 | | 161 021.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 1 150 000.00 | | | 1 150 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 150 000.00 | |
I4 DECREASES Grand Total | | | 1 150 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 150 000.00 | | | 1 150 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 18 753 399.00 | | 18 753 399.00 | 18 753 399.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 753 399.00 | | 18 753 399.00 | 18 753 399.00 |
